[MTEAM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 182.37%
YoY- 584.47%
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 10,078 7,644 37,548 49,720 37,934 39,976 24,545 -44.78%
PBT -6,214 -6,672 7,902 8,226 3,280 4,040 2,281 -
Tax 0 0 -2,783 -2,878 -1,386 -1,728 -493 -
NP -6,214 -6,672 5,119 5,348 1,894 2,312 1,788 -
-
NP to SH -6,214 -6,672 5,119 5,348 1,894 2,312 1,788 -
-
Tax Rate - - 35.22% 34.99% 42.26% 42.77% 21.61% -
Total Cost 16,292 14,316 32,429 44,372 36,040 37,664 22,757 -19.98%
-
Net Worth 8,699,599 83,893 85,644 84,545 81,031 80,332 21,124 5455.74%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 8,699,599 83,893 85,644 84,545 81,031 80,332 21,124 5455.74%
NOSH 10,356,666 98,698 98,442 98,308 97,628 97,966 25,147 5455.83%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -61.66% -87.28% 13.63% 10.76% 4.99% 5.78% 7.28% -
ROE -0.07% -7.95% 5.98% 6.33% 2.34% 2.88% 8.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.10 7.74 38.14 50.58 38.86 40.81 97.60 -98.98%
EPS -0.06 -6.76 5.20 5.44 1.94 2.36 7.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.85 0.87 0.86 0.83 0.82 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 98,205
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.13 0.10 0.49 0.64 0.49 0.52 0.32 -45.17%
EPS -0.08 -0.09 0.07 0.07 0.02 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1247 0.0108 0.0111 0.0109 0.0105 0.0104 0.0027 5498.15%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.45 0.52 0.65 0.68 0.84 1.09 1.35 -
P/RPS 462.44 6.71 1.70 1.34 2.16 2.67 1.38 4741.60%
P/EPS -750.00 -7.69 12.50 12.50 43.30 46.19 18.99 -
EY -0.13 -13.00 8.00 8.00 2.31 2.17 5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.75 0.79 1.01 1.33 1.61 -51.75%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 27/05/05 25/02/05 25/11/04 16/09/04 26/05/04 27/02/04 -
Price 0.35 0.50 0.61 0.67 0.71 0.98 1.21 -
P/RPS 359.68 6.46 1.60 1.32 1.83 2.40 1.24 4297.07%
P/EPS -583.33 -7.40 11.73 12.32 36.60 41.53 17.02 -
EY -0.17 -13.52 8.52 8.12 2.73 2.41 5.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.59 0.70 0.78 0.86 1.20 1.44 -56.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment